[EPICON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 227.66%
YoY- 306.08%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 283,034 299,630 298,004 293,778 285,696 275,054 279,034 0.95%
PBT -10,473 17,930 18,093 16,777 8,561 2,450 7,450 -
Tax -3,797 -4,149 -4,509 -5,358 -5,076 -5,231 -5,146 -18.30%
NP -14,270 13,781 13,584 11,419 3,485 -2,781 2,304 -
-
NP to SH -14,522 13,533 13,584 11,419 3,485 -2,747 2,338 -
-
Tax Rate - 23.14% 24.92% 31.94% 59.29% 213.51% 69.07% -
Total Cost 297,304 285,849 284,420 282,359 282,211 277,835 276,730 4.88%
-
Net Worth 108,801 17,999 19,114 15,041 21,135 8,662 9,103 420.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 108,801 17,999 19,114 15,041 21,135 8,662 9,103 420.39%
NOSH 302,226 300,000 318,571 300,833 301,929 288,750 303,437 -0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.04% 4.60% 4.56% 3.89% 1.22% -1.01% 0.83% -
ROE -13.35% 75.18% 71.07% 75.92% 16.49% -31.71% 25.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 93.65 99.88 93.54 97.65 94.62 95.26 91.96 1.21%
EPS -4.81 4.51 4.26 3.80 1.15 -0.95 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.06 0.06 0.05 0.07 0.03 0.03 421.78%
Adjusted Per Share Value based on latest NOSH - 300,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.58 50.38 50.10 49.39 48.03 46.24 46.91 0.94%
EPS -2.44 2.28 2.28 1.92 0.59 -0.46 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.0303 0.0321 0.0253 0.0355 0.0146 0.0153 420.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.23 0.24 0.15 0.20 0.25 0.18 -
P/RPS 0.23 0.23 0.26 0.15 0.21 0.26 0.20 9.73%
P/EPS -4.58 5.10 5.63 3.95 17.33 -26.28 23.36 -
EY -21.84 19.61 17.77 25.31 5.77 -3.81 4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 3.83 4.00 3.00 2.86 8.33 6.00 -78.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.23 0.25 0.26 0.25 0.19 0.16 0.22 -
P/RPS 0.25 0.25 0.28 0.26 0.20 0.17 0.24 2.75%
P/EPS -4.79 5.54 6.10 6.59 16.46 -16.82 28.55 -
EY -20.89 18.04 16.40 15.18 6.07 -5.95 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 4.17 4.33 5.00 2.71 5.33 7.33 -80.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment